Semi Detached
B29
3 beds
1 bath
Whitehill Lane, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£20,405
↗ 26%After 5 Years
Change In Property Value
£59,224
↗ 23%After 5 Years
Return On Investment
100%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,896 | £17,149 | £17,578 | £18,018 | £18,558 | £88,199 |
| Total Expenses | £12,505 | £12,542 | £12,596 | £12,650 | £12,715 | £63,008 |
| Profit Before Tax | £4,391 | £4,607 | £4,983 | £5,367 | £5,843 | £25,191 |
| Profit After Tax | £3,557 | £3,732 | £4,036 | £4,347 | £4,733 | £20,405 |
| Change In Property Value | £6,500 | £6,663 | £12,292 | £15,700 | £18,069 | £59,224 |
| Net Return | £10,057 | £10,395 | £16,328 | £20,047 | £22,802 | £79,629 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 13% | 13% | 21% | 25% | 29% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change